Highlights

[SUIWAH] QoQ TTM Result on 2017-05-31 [#4]

Stock [SUIWAH]: SUIWAH CORP BHD
Announcement Date 28-Jul-2017
Admission Sponsor -
Sponsor -
Financial Year 31-May-2017
Quarter 31-May-2017  [#4]
Profit Trend QoQ -     -5.51%    YoY -     52.29%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Revenue 410,074 409,621 406,381 397,261 391,285 385,136 401,902 1.35%
  QoQ % 0.11% 0.80% 2.30% 1.53% 1.60% -4.17% -
  Horiz. % 102.03% 101.92% 101.11% 98.85% 97.36% 95.83% 100.00%
PBT 14,754 13,839 15,210 13,667 15,789 14,255 12,530 11.54%
  QoQ % 6.61% -9.01% 11.29% -13.44% 10.76% 13.77% -
  Horiz. % 117.75% 110.45% 121.39% 109.07% 126.01% 113.77% 100.00%
Tax -4,436 -3,894 -4,137 -3,918 -5,708 -5,333 -4,827 -5.49%
  QoQ % -13.92% 5.87% -5.59% 31.36% -7.03% -10.48% -
  Horiz. % 91.90% 80.67% 85.71% 81.17% 118.25% 110.48% 100.00%
NP 10,318 9,945 11,073 9,749 10,081 8,922 7,703 21.58%
  QoQ % 3.75% -10.19% 13.58% -3.29% 12.99% 15.83% -
  Horiz. % 133.95% 129.11% 143.75% 126.56% 130.87% 115.82% 100.00%
NP to SH 10,121 9,749 10,879 9,556 10,113 8,943 7,712 19.93%
  QoQ % 3.82% -10.39% 13.84% -5.51% 13.08% 15.96% -
  Horiz. % 131.24% 126.41% 141.07% 123.91% 131.13% 115.96% 100.00%
Tax Rate 30.07 % 28.14 % 27.20 % 28.67 % 36.15 % 37.41 % 38.52 % -15.26%
  QoQ % 6.86% 3.46% -5.13% -20.69% -3.37% -2.88% -
  Horiz. % 78.06% 73.05% 70.61% 74.43% 93.85% 97.12% 100.00%
Total Cost 399,756 399,676 395,308 387,512 381,204 376,214 394,199 0.94%
  QoQ % 0.02% 1.10% 2.01% 1.65% 1.33% -4.56% -
  Horiz. % 101.41% 101.39% 100.28% 98.30% 96.70% 95.44% 100.00%
Net Worth 183,200 181,482 180,910 221,557 219,267 215,263 214,908 -10.12%
  QoQ % 0.95% 0.32% -18.35% 1.04% 1.86% 0.17% -
  Horiz. % 85.25% 84.45% 84.18% 103.09% 102.03% 100.17% 100.00%
Dividend
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Div 572 572 572 572 2,004 2,004 2,004 -56.73%
  QoQ % 0.00% 0.00% 0.00% -71.44% 0.00% 0.00% -
  Horiz. % 28.56% 28.56% 28.56% 28.56% 100.00% 100.00% 100.00%
Div Payout % 5.66 % 5.87 % 5.26 % 5.99 % 19.82 % 22.41 % 25.99 % -63.90%
  QoQ % -3.58% 11.60% -12.19% -69.78% -11.56% -13.77% -
  Horiz. % 21.78% 22.59% 20.24% 23.05% 76.26% 86.23% 100.00%
Equity
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Net Worth 183,200 181,482 180,910 221,557 219,267 215,263 214,908 -10.12%
  QoQ % 0.95% 0.32% -18.35% 1.04% 1.86% 0.17% -
  Horiz. % 85.25% 84.45% 84.18% 103.09% 102.03% 100.17% 100.00%
NOSH 57,250 57,250 57,250 57,250 57,250 57,251 57,308 -0.07%
  QoQ % 0.00% 0.00% 0.00% 0.00% -0.00% -0.10% -
  Horiz. % 99.90% 99.90% 99.90% 99.90% 99.90% 99.90% 100.00%
Ratio Analysis
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
NP Margin 2.52 % 2.43 % 2.72 % 2.45 % 2.58 % 2.32 % 1.92 % 19.94%
  QoQ % 3.70% -10.66% 11.02% -5.04% 11.21% 20.83% -
  Horiz. % 131.25% 126.56% 141.67% 127.60% 134.38% 120.83% 100.00%
ROE 5.52 % 5.37 % 6.01 % 4.31 % 4.61 % 4.15 % 3.59 % 33.32%
  QoQ % 2.79% -10.65% 39.44% -6.51% 11.08% 15.60% -
  Horiz. % 153.76% 149.58% 167.41% 120.06% 128.41% 115.60% 100.00%
Per Share
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
RPS 716.29 715.50 709.84 693.91 683.47 672.71 701.29 1.42%
  QoQ % 0.11% 0.80% 2.30% 1.53% 1.60% -4.08% -
  Horiz. % 102.14% 102.03% 101.22% 98.95% 97.46% 95.92% 100.00%
EPS 17.68 17.03 19.00 16.69 17.66 15.62 13.46 20.00%
  QoQ % 3.82% -10.37% 13.84% -5.49% 13.06% 16.05% -
  Horiz. % 131.35% 126.52% 141.16% 124.00% 131.20% 116.05% 100.00%
DPS 1.00 1.00 1.00 1.00 3.50 3.50 3.50 -56.72%
  QoQ % 0.00% 0.00% 0.00% -71.43% 0.00% 0.00% -
  Horiz. % 28.57% 28.57% 28.57% 28.57% 100.00% 100.00% 100.00%
NAPS 3.2000 3.1700 3.1600 3.8700 3.8300 3.7600 3.7500 -10.06%
  QoQ % 0.95% 0.32% -18.35% 1.04% 1.86% 0.27% -
  Horiz. % 85.33% 84.53% 84.27% 103.20% 102.13% 100.27% 100.00%
Adjusted Per Share Value based on latest NOSH - 57,242
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
RPS 672.25 671.51 666.20 651.25 641.45 631.37 658.86 1.35%
  QoQ % 0.11% 0.80% 2.30% 1.53% 1.60% -4.17% -
  Horiz. % 102.03% 101.92% 101.11% 98.84% 97.36% 95.83% 100.00%
EPS 16.59 15.98 17.83 15.67 16.58 14.66 12.64 19.94%
  QoQ % 3.82% -10.38% 13.78% -5.49% 13.10% 15.98% -
  Horiz. % 131.25% 126.42% 141.06% 123.97% 131.17% 115.98% 100.00%
DPS 0.94 0.94 0.94 0.94 3.29 3.29 3.29 -56.72%
  QoQ % 0.00% 0.00% 0.00% -71.43% 0.00% 0.00% -
  Horiz. % 28.57% 28.57% 28.57% 28.57% 100.00% 100.00% 100.00%
NAPS 3.0033 2.9751 2.9657 3.6321 3.5945 3.5289 3.5231 -10.12%
  QoQ % 0.95% 0.32% -18.35% 1.05% 1.86% 0.16% -
  Horiz. % 85.25% 84.45% 84.18% 103.09% 102.03% 100.16% 100.00%
Price Multiplier on Financial Quarter End Date
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Date 28/02/18 30/11/17 30/08/17 31/05/17 28/02/17 30/11/16 30/08/16 -
Price 2.2400 2.6500 2.8500 2.5200 2.6000 2.2800 2.3200 -
P/RPS 0.31 0.37 0.40 0.36 0.38 0.34 0.33 -4.09%
  QoQ % -16.22% -7.50% 11.11% -5.26% 11.76% 3.03% -
  Horiz. % 93.94% 112.12% 121.21% 109.09% 115.15% 103.03% 100.00%
P/EPS 12.67 15.56 15.00 15.10 14.72 14.60 17.24 -18.61%
  QoQ % -18.57% 3.73% -0.66% 2.58% 0.82% -15.31% -
  Horiz. % 73.49% 90.26% 87.01% 87.59% 85.38% 84.69% 100.00%
EY 7.89 6.43 6.67 6.62 6.79 6.85 5.80 22.84%
  QoQ % 22.71% -3.60% 0.76% -2.50% -0.88% 18.10% -
  Horiz. % 136.03% 110.86% 115.00% 114.14% 117.07% 118.10% 100.00%
DY 0.45 0.38 0.35 0.40 1.35 1.54 1.51 -55.48%
  QoQ % 18.42% 8.57% -12.50% -70.37% -12.34% 1.99% -
  Horiz. % 29.80% 25.17% 23.18% 26.49% 89.40% 101.99% 100.00%
P/NAPS 0.70 0.84 0.90 0.65 0.68 0.61 0.62 8.45%
  QoQ % -16.67% -6.67% 38.46% -4.41% 11.48% -1.61% -
  Horiz. % 112.90% 135.48% 145.16% 104.84% 109.68% 98.39% 100.00%
Price Multiplier on Announcement Date
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Date 20/04/18 25/01/18 26/10/17 28/07/17 28/04/17 24/01/17 28/10/16 -
Price 2.1400 2.5000 2.7100 2.9500 2.6000 2.4700 2.4100 -
P/RPS 0.30 0.35 0.38 0.43 0.38 0.37 0.34 -8.03%
  QoQ % -14.29% -7.89% -11.63% 13.16% 2.70% 8.82% -
  Horiz. % 88.24% 102.94% 111.76% 126.47% 111.76% 108.82% 100.00%
P/EPS 12.11 14.68 14.26 17.67 14.72 15.81 17.91 -23.02%
  QoQ % -17.51% 2.95% -19.30% 20.04% -6.89% -11.73% -
  Horiz. % 67.62% 81.97% 79.62% 98.66% 82.19% 88.27% 100.00%
EY 8.26 6.81 7.01 5.66 6.79 6.32 5.58 29.98%
  QoQ % 21.29% -2.85% 23.85% -16.64% 7.44% 13.26% -
  Horiz. % 148.03% 122.04% 125.63% 101.43% 121.68% 113.26% 100.00%
DY 0.47 0.40 0.37 0.34 1.35 1.42 1.45 -52.91%
  QoQ % 17.50% 8.11% 8.82% -74.81% -4.93% -2.07% -
  Horiz. % 32.41% 27.59% 25.52% 23.45% 93.10% 97.93% 100.00%
P/NAPS 0.67 0.79 0.86 0.76 0.68 0.66 0.64 3.11%
  QoQ % -15.19% -8.14% 13.16% 11.76% 3.03% 3.13% -
  Horiz. % 104.69% 123.44% 134.38% 118.75% 106.25% 103.13% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

417  266  466  748 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.25-0.02 
 VC-PA 0.06+0.005 
 IMPIANA 0.035-0.005 
 LAMBO 0.06+0.005 
 HSI-C5J 0.255+0.01 
 HSI-C5H 0.28+0.01 
 SAPNRG 0.29-0.01 
 DAYANG 0.92+0.03 
 ARMADA 0.185+0.005 
 EKOVEST 0.77-0.005 
Partners & Brokers